|  Board of Visitors minutes March 25, 1983  | ||
2
UNIVERSITY OF VIRGINIA
 Addition to Newcomb Hall
 Estimated Net Revenue Available for Debt Service
 for $2,800,000 Revenue Bonds
| 1983-84 | 1984-85 thru 1989-90 | 1990-91 thru 2000-01 | |
| Estimated Revenues | |||
| Bookstore Rent | 105,000 | 110,000 | 110,000 | 
| Food Service Rent | 65,000 | 70,000 | 70,000 | 
| Game Room - Net Proceeds | 14,000 | 14,000 | 15,000 | 
| Student Fees @ $20* | 317,260 | 317,260 | 317,260 | 
| Total Estimated Revenues | 501,260 | 511,260 | 512,260 | 
| Estimated Expenditures | |||
| Contractual Services (Utilities, etc.) | 55,000 | 55,000 | 55,000 | 
| Maintenance Services | 7,000 | 7,000 | 7,000 | 
| Supplies | 25,000 | 25,000 | 25,000 | 
| Administration (inc. allocated) | 18,000 | 18,000 | 18,000 | 
| Other | 26,000 | 26,000 | 26,000 | 
| Total Estimated Expenditures | 131,000 | 131,000 | 131,000 | 
| ESTIMATED NET REVENUE | 370,260 | 380,260 | 381,260 | 
| * Regular Session FTE (from DPB Form 2-BS) | 15,863 | ||
| Fee | x $20 | ||
| 317,260 | 
|  Board of Visitors minutes March 25, 1983  | ||